[SPSETIA] QoQ Cumulative Quarter Result on 31-Oct-2008 [#4]

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Cumulative Result
Revenue	1,014,800	649,225	297,074	1,471,357	907,569	605,166	303,657	123.69%
YoY %	56.31%	118.54%	-79.81%	62.12%	49.97%	99.29%	-	-
Horiz. %	334.19%	213.80%	97.83%	484.55%	298.88%	199.29%	100.00%	-
PBT	161,439	102,498	46,814	297,867	188,164	133,263	67,890	78.25%
YoY %	57.50%	118.95%	-84.28%	58.30%	41.20%	96.29%	-	-
Horiz. %	237.79%	150.98%	68.96%	438.75%	277.16%	196.29%	100.00%	-
Tax	-47,065	-30,805	-15,639	-84,412	-50,786	-36,744	-19,364	80.87%
YoY %	-52.78%	-96.98%	81.47%	-66.21%	-38.22%	-89.75%	-	-
Horiz. %	243.05%	159.08%	80.76%	435.92%	262.27%	189.75%	100.00%	-
NP	114,374	71,693	31,175	213,455	137,378	96,519	48,526	77.19%
YoY %	59.53%	129.97%	-85.40%	55.38%	42.33%	98.90%	-	-
Horiz. %	235.70%	147.74%	64.24%	439.88%	283.10%	198.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	114,374	71,693	31,175	213,456	137,378	96,519	48,526	77.19%
YoY %	59.53%	129.97%	-85.40%	55.38%	42.33%	98.90%	-	-
Horiz. %	235.70%	147.74%	64.24%	439.88%	283.10%	198.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.15%	30.05%	33.41%	28.34%	26.99%	27.57%	28.52%	-
YoY %	-3.00%	-10.06%	17.89%	5.00%	-2.10%	-3.33%	-	-
Horiz. %	102.21%	105.36%	117.15%	99.37%	94.64%	96.67%	100.00%	-
Total Cost	900,426	577,532	265,899	1,257,902	770,191	508,647	255,131	131.98%
YoY %	55.91%	117.20%	-78.86%	63.32%	51.42%	99.37%	-	-
Horiz. %	352.93%	226.37%	104.22%	493.04%	301.88%	199.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,012,982	1,972,828	2,000,480	1,968,177	1,946,610	1,904,047	1,926,915	2.95%
YoY %	2.04%	-1.38%	1.64%	1.11%	2.24%	-1.19%	-	-
Horiz. %	104.47%	102.38%	103.82%	102.14%	101.02%	98.81%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Dividend
Div	50,832	50,846	-	172,469	70,970	70,895	-	-
YoY %	-0.03%	0.00%	-	143.02%	0.11%	0.00%	-	-
Horiz. %	71.70%	71.72%	-	243.27%	100.11%	100.00%	-	-
Div Payout %	44.44%	70.92%	-	80.80%	51.66%	73.45%	-	-
YoY %	-37.34%	0.00%	-	56.41%	-29.67%	0.00%	-	-
Horiz. %	60.50%	96.56%	-	110.01%	70.33%	100.00%	-	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Equity
Net Worth	2,012,982	1,972,828	2,000,480	1,968,177	1,946,610	1,904,047	1,926,915	2.95%
YoY %	2.04%	-1.38%	1.64%	1.11%	2.24%	-1.19%	-	-
Horiz. %	104.47%	102.38%	103.82%	102.14%	101.02%	98.81%	100.00%	-
NOSH	1,016,657	1,016,921	1,015,472	1,014,524	1,013,859	1,012,791	1,008,856	0.51%
YoY %	-0.03%	0.14%	0.09%	0.07%	0.11%	0.39%	-	-
Horiz. %	100.77%	100.80%	100.66%	100.56%	100.50%	100.39%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Ratio Analysis
NP Margin	11.27%	11.04%	10.49%	14.51%	15.14%	15.95%	15.98%	-
YoY %	2.08%	5.24%	-27.71%	-4.16%	-5.08%	-0.19%	-	-
Horiz. %	70.53%	69.09%	65.64%	90.80%	94.74%	99.81%	100.00%	-
ROE	5.68%	3.63%	1.56%	10.85%	7.06%	5.07%	2.52%	-
YoY %	56.47%	132.69%	-85.62%	53.68%	39.25%	101.19%	-	-
Horiz. %	225.40%	144.05%	61.90%	430.56%	280.16%	201.19%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Per Share
RPS	99.82	63.84	29.25	145.03	89.52	59.75	30.10	122.54%
YoY %	56.36%	118.26%	-79.83%	62.01%	49.82%	98.50%	-	-
Horiz. %	331.63%	212.09%	97.18%	481.83%	297.41%	198.50%	100.00%	-
EPS	11.25	7.05	3.07	21.04	13.55	9.53	4.81	76.29%
YoY %	59.57%	129.64%	-85.41%	55.28%	42.18%	98.13%	-	-
Horiz. %	233.89%	146.57%	63.83%	437.42%	281.70%	198.13%	100.00%	-
DPS	5.00	5.00	0.00	17.00	7.00	7.00	0.00	-
YoY %	0.00%	0.00%	0.00%	142.86%	0.00%	0.00%	-	-
Horiz. %	71.43%	71.43%	0.00%	242.86%	100.00%	100.00%	-	-
NAPS	1.98	1.94	1.97	1.94	1.92	1.88	1.91	2.43%
YoY %	2.06%	-1.52%	1.55%	1.04%	2.13%	-1.57%	-	-
Horiz. %	103.66%	101.57%	103.14%	101.57%	100.52%	98.43%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,017,085
RPS	20.29	12.98	5.94	29.41	18.14	12.10	6.07	123.72%
YoY %	56.32%	118.52%	-79.80%	62.13%	49.92%	99.34%	-	-
Horiz. %	334.27%	213.84%	97.86%	484.51%	298.85%	199.34%	100.00%	-
EPS	2.29	1.43	0.62	4.27	2.75	1.93	0.97	77.39%
YoY %	60.14%	130.65%	-85.48%	55.27%	42.49%	98.97%	-	-
Horiz. %	236.08%	147.42%	63.92%	440.21%	283.51%	198.97%	100.00%	-
DPS	1.02	1.02	0.00	3.45	1.42	1.42	0.00	-
YoY %	0.00%	0.00%	0.00%	142.96%	0.00%	0.00%	-	-
Horiz. %	71.83%	71.83%	0.00%	242.96%	100.00%	100.00%	-	-
NAPS	0.4024	0.3944	0.3999	0.3934	0.3891	0.3806	0.3852	2.95%
YoY %	2.03%	-1.38%	1.65%	1.11%	2.23%	-1.19%	-	-
Horiz. %	104.47%	102.39%	103.82%	102.13%	101.01%	98.81%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	-
Price	2.96	2.36	2.20	1.85	2.04	2.83	3.33	-
P/RPS	2.97	3.70	7.52	1.28	2.28	4.74	11.06	-58.41%
YoY %	-19.73%	-50.80%	487.50%	-43.86%	-51.90%	-57.14%	-	-
Horiz. %	26.85%	33.45%	67.99%	11.57%	20.61%	42.86%	100.00%	-
P/EPS	26.31	33.48	71.66	8.79	15.06	29.70	69.23	-47.56%
YoY %	-21.42%	-53.28%	715.24%	-41.63%	-49.29%	-57.10%	-	-
Horiz. %	38.00%	48.36%	103.51%	12.70%	21.75%	42.90%	100.00%	-
EY	3.80	2.99	1.40	11.37	6.64	3.37	1.44	91.07%
YoY %	27.09%	113.57%	-87.69%	71.23%	97.03%	134.03%	-	-
Horiz. %	263.89%	207.64%	97.22%	789.58%	461.11%	234.03%	100.00%	-
DY	1.69	2.12	0.00	9.19	3.43	2.47	0.00	-
YoY %	-20.28%	0.00%	0.00%	167.93%	38.87%	0.00%	-	-
Horiz. %	68.42%	85.83%	0.00%	372.06%	138.87%	100.00%	-	-
P/NAPS	1.49	1.22	1.12	0.95	1.06	1.51	1.74	-9.83%
YoY %	22.13%	8.93%	17.89%	-10.38%	-29.80%	-13.22%	-	-
Horiz. %	85.63%	70.11%	64.37%	54.60%	60.92%	86.78%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	17/09/09	18/06/09	19/03/09	10/12/08	25/09/08	24/06/08	27/03/08	-
Price	3.07	2.92	2.01	1.94	2.21	2.33	2.45	-
P/RPS	3.08	4.57	6.87	1.34	2.47	3.90	8.14	-47.71%
YoY %	-32.60%	-33.48%	412.69%	-45.75%	-36.67%	-52.09%	-	-
Horiz. %	37.84%	56.14%	84.40%	16.46%	30.34%	47.91%	100.00%	-
P/EPS	27.29	41.42	65.47	9.22	16.31	24.45	50.94	-34.06%
YoY %	-34.11%	-36.73%	610.09%	-43.47%	-33.29%	-52.00%	-	-
Horiz. %	53.57%	81.31%	128.52%	18.10%	32.02%	48.00%	100.00%	-
EY	3.66	2.41	1.53	10.85	6.13	4.09	1.96	51.69%
YoY %	51.87%	57.52%	-85.90%	77.00%	49.88%	108.67%	-	-
Horiz. %	186.73%	122.96%	78.06%	553.57%	312.76%	208.67%	100.00%	-
DY	1.63	1.71	0.00	8.76	3.17	3.00	0.00	-
YoY %	-4.68%	0.00%	0.00%	176.34%	5.67%	0.00%	-	-
Horiz. %	54.33%	57.00%	0.00%	292.00%	105.67%	100.00%	-	-
P/NAPS	1.55	1.51	1.02	1.00	1.15	1.24	1.28	13.62%
YoY %	2.65%	48.04%	2.00%	-13.04%	-7.26%	-3.12%	-	-
Horiz. %	121.09%	117.97%	79.69%	78.12%	89.84%	96.88%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos